| 指标名称 | 2022(实际) | 2023(实际) | 2024(实际) | 2025(预测) | 2026(预测) | 2027(预测) |
|---|
| 每股收益(元) | 0.74 | 0.70 | 0.68 | 0.85 | 0.94 | 1.04 |
| 每股净资产(元) | 10.62 | 11.06 | 11.50 | 11.97 | 12.37 | 12.84 |
| 净利润(万元) | 54454.02 | 52053.28 | 50873.50 | 63000.00 | 69900.00 | 77500.00 |
| 净利润增长率(%) | -17.35 | -4.41 | -2.27 | 23.84 | 10.95 | 10.87 |
| 营业收入(万元) | 1997164.26 | 2076550.64 | 1963630.54 | 2087200.00 | 2206200.00 | 2316500.00 |
| 营收增长率(%) | -2.75 | 3.97 | -5.44 | 6.29 | 5.70 | 5.00 |
| 销售毛利率(%) | 9.65 | 10.04 | 10.86 | 11.10 | 11.20 | 11.30 |
| 摊薄净资产收益率(%) | 6.95 | 6.33 | 5.96 | 7.10 | 7.60 | 8.10 |
| 市盈率PE | 9.98 | 12.38 | 12.11 | 11.43 | 10.31 | 9.29 |
| 市净值PB | 0.69 | 0.78 | 0.72 | 0.81 | 0.78 | 0.75 |
| 报告日期 | 机构名称 | 评级 | 每股收益 2025预测2026预测2027预测 | 净利润(万元) 2025预测2026预测2027预测 |
|---|
| 2025-12-04 | 国泰海通证券 | 买入 | 0.850.941.04 | 63000.0069900.0077500.00 |
| 2024-02-13 | 东北证券 | 买入 | 1.091.31- | 80700.0097400.00- |
| 2023-12-14 | 东北证券 | 买入 | 0.871.091.31 | 64400.0080700.0097400.00 |
| 2021-12-29 | 华创证券 | 买入 | 0.971.261.61 | 64600.0084000.00107600.00 |
| 2021-11-01 | 东北证券 | 买入 | 1.812.142.40 | 121000.00143400.00160400.00 |
| 2020-11-01 | 浙商证券 | 买入 | 0.961.251.55 | 63121.0082763.00102003.00 |
| 2020-10-31 | 招商证券 | 买入 | 0.941.161.37 | 62700.0077500.0091600.00 |
| 2020-08-02 | 招商证券 | 买入 | 0.951.101.31 | 62700.0072900.0086300.00 |
| 2020-03-04 | 招商证券 | 买入 | 1.271.53- | 64600.0077800.00- |